{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Foglio1","Foglio2","Foglio3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Foglio1","index":0,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,1,2,7],[2,8,2,10],[2,11,2,12],[0,11,0,12]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"ALLEGATO"]
[]
[null,"SPESA PER SERVIZI",{"$nulls":6},"SPESA PERSONALE",null,null,"TOTALE"]
[null,"SPESA FACOLTATIVA assistenza amministrativa giuridica","SPESA FACOLTATIVA assistenza tecnico sistemistica","SPESA FACOLTATIVA assistenza web + suap","SPESA OBBLIGATORIA portale Unione","portale Alta Valdera","SPESA OBBLIGATORIA connettività Internet","totale spese servizi","spesa relativa al comando di personale (param. popolazione 20%)","spesa relativa al comando di personale (param. complessità 80%)","SPESA OBBLIGATORIA totale spesa per comando personale"," totale spesa obbligatoria (portale, connettività, personale)","totale complessivo (obbligatorio + facoltativo)"]
["Bientina",500,null,null,700,null,4550,5750,1291.76773968141,1718.88,3010.64773968141,8260.64773968141,8760.64773968141]
["Buti",null,null,null,700,null,4550,5250,1010.0869535404263,4297.2,5307.286953540426,10557.286953540426,10557.286953540426]
["Calcinaia",null,null,1800,700,null,4550,7050,1936.1607709902355,1718.88,3655.0407709902356,8905.040770990236,10705.040770990236]
["Capannoli",600,5760,null,700,2000,4550,13610,1041.3068663256663,4297.2,5338.506866325666,10588.506866325666,18948.506866325668]
["Casciana T.",1050,2400,4000,500,null,3250,11200,647.0239228356716,3437.76,4084.7839228356715,7834.783922835672,15284.783922835672]
["Chianni",600,2880,null,250,1000,1625,6355,268.70172127520976,859.44,1128.1417212752099,3003.14172127521,7483.141721275209]
["Crespina",1050,null,null,500,null,3250,4800,733.1417721477654,1718.88,2452.0217721477657,6202.021772147766,7252.021772147766]
["Fauglia",null,7440,1000,500,null,3250,12190,596.3354127517711,3437.76,4034.095412751771,7784.095412751771,16224.09541275177]
["Lajatico ",1050,2880,null,250,1000,1625,6805,241.86662770138003,859.44,1101.30662770138,2976.30662770138,7906.30662770138]
["Lari",525,null,null,700,null,4550,5775,1516.4458760740627,1718.88,3235.3258760740628,8485.325876074063,9010.325876074063]
["Palaia",600,5760,null,500,2000,3250,12110,797.160132634353,4297.2,5094.360132634352,8844.360132634352,17204.360132634352]
["Peccioli ",null,null,null,500,2000,3250,5750,870.4743098491293,1718.88,2589.3543098491295,6339.35430984913,8339.35430984913]
["Ponsacco",2350,5760,1800,1000,null,6500,17410,2663.6899745473957,9024.12,11687.809974547396,19187.809974547396,29097.809974547396]
["Pontedera",2100,15000,4800,1000,null,6500,29400,4916.259299832983,34377.6,39293.859299832984,46793.859299832984,68693.85929983298]
["S. M. Monte",1050,10080,null,1000,null,6500,18630,2176.4488637755076,9024.12,11200.568863775508,18700.56886377551,29830.56886377551]
["Terricciola",1050,10080,null,500,2000,3250,16880,779.0946774833433,3437.76,4216.854677483343,7966.854677483343,21096.854677483345]
["Totali",12525,68040,13400,10000,10000,65000,178965,21485.964921446306,85944,107429.96492144628,182429.9649214463,286394.9649214463]

{"sheet":"Foglio2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}